|
Market Closed -
Oslo Bors
10:45:00 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 133.60 NOK | +4.21% |
|
-0.30% | -24.52% |
| 09-22 | Pareto Securities upgrades Multiconsult to buy (hold), target price NOK 200 (180) | FW |
| 09-11 | Odin Norge rose 8.81 percent in August, increased holdings in Vend Marketplaces and Norsk Hydro | FW |
Company Valuation: Multiconsult ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,216 | 3,797 | 3,328 | 5,440 | 4,765 | 3,683 | - | - |
| Change | - | -9.94% | -12.36% | 63.48% | -12.4% | -22.72% | - | - |
| Enterprise Value (EV) 1 | 5,070 | 4,448 | 3,500 | 5,560 | 6,191 | 4,836 | 4,712 | 4,645 |
| Change | - | -12.27% | -21.32% | 58.89% | 11.33% | -21.89% | -2.55% | -1.43% |
| P/E | 18x | 12.6x | 10.7x | 13.2x | 19.2x | 13.1x | 10.2x | 9.12x |
| PBR | 4.97x | 3.86x | 3.17x | 4.45x | 4.11x | 2.33x | 2.14x | 2.03x |
| PEG | - | 0.5x | 2.37x | 0.4x | -0.5x | 1.3x | 0.3x | 0.8x |
| Capitalization / Revenue | 1.11x | 0.91x | 0.69x | 1.01x | 0.84x | 0.61x | 0.58x | 0.55x |
| EV / Revenue | 1.33x | 1.06x | 0.73x | 1.03x | 1.09x | 0.81x | 0.74x | 0.69x |
| EV / EBITDA | 9.34x | 7.29x | 5.33x | 7.26x | 9.57x | 6.88x | 5.8x | 5.46x |
| EV / EBIT | 14.5x | 11x | 8.57x | 10.8x | 15.9x | 11.1x | 8.69x | 8.07x |
| EV / FCF | 12.1x | 8.56x | 10.8x | 9.66x | 35.7x | 7.01x | 11.4x | 11.3x |
| FCF Yield | 8.24% | 11.7% | 9.27% | 10.4% | 2.8% | 14.3% | 8.8% | 8.88% |
| Dividend per Share 2 | 6 | 9 | 8 | 10 | 5 | 6.616 | 8.392 | 9.348 |
| Rate of return | 3.85% | 6.47% | 6.45% | 5.03% | 2.82% | 4.95% | 6.28% | 7% |
| EPS 2 | 8.67 | 11.06 | 11.56 | 15.11 | 9.22 | 10.18 | 13.15 | 14.66 |
| Distribution rate | 69.2% | 81.4% | 69.2% | 66.2% | 54.2% | 65% | 63.8% | 63.8% |
| Net sales 1 | 3,804 | 4,189 | 4,802 | 5,384 | 5,657 | 5,996 | 6,401 | 6,726 |
| EBITDA 1 | 542.8 | 610.2 | 656.3 | 765.4 | 646.8 | 702.4 | 811.9 | 850.2 |
| EBIT 1 | 348.9 | 403.1 | 408.2 | 516.6 | 389.8 | 435 | 542.2 | 575.5 |
| Net income 1 | 234.7 | 303 | 318.1 | 416.5 | 253 | 280 | 363 | 403.2 |
| Net Debt 1 | 853.6 | 650.9 | 171.9 | 120.4 | 1,425 | 1,153 | 1,030 | 962 |
| Reference price 2 | 156.00 | 139.00 | 124.00 | 199.00 | 177.00 | 133.60 | 133.60 | 133.60 |
| Nbr of stocks (in thousands) | 27,026 | 27,316 | 26,836 | 27,337 | 26,922 | 27,565 | - | - |
| Announcement Date | 2/10/22 | 2/8/23 | 2/6/24 | 2/11/25 | 2/10/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.12x | 0.81x | 6.88x | 4.95% | 390M | |
| 54.55x | 2.52x | 24.04x | 0.07% | 95B | |
| 11.88x | 1.03x | 5.64x | 4.92% | 67.36B | |
| 24.45x | 1.91x | 18.77x | 1.19% | 52.65B | |
| 29.63x | 3.7x | 20.07x | 0.23% | 50.56B | |
| 46.09x | 3.73x | 23.54x | 2.1% | 35.86B | |
| 22x | 1.51x | 13.93x | 0.21% | 31.83B | |
| 25.73x | 0.64x | 10.55x | 2.42% | 31.54B | |
| 5.24x | 0.32x | 6.06x | 5.38% | 28.04B | |
| 21.45x | 0.4x | 6.34x | 2.87% | 26.93B | |
| Average | 25.41x | 1.66x | 13.58x | 2.43% | 42.01B | |
| Weighted average by Cap. | 30.14x | 1.95x | 15.78x | 1.9% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MULTI Stock
- Valuation Multiconsult ASA
Select your edition
All financial news and data tailored to specific country editions
